Carindale Property Trust
ASX:CDP
Intrinsic Value
The intrinsic value of one CDP stock under the Base Case scenario is 5.14 AUD. Compared to the current market price of 4.95 AUD, Carindale Property Trust is Undervalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Carindale Property Trust
Fundamental Analysis
Carindale Property Trust faces concentration risk by relying almost exclusively on the performance of its flagship asset, Westfield Carindale; a downturn in local retail traffic or increased competition from nearby centers could disproportionately impact earnings.
The trust’s sole focus on Westfield Carindale, located in a prime Brisbane suburb, allows management to optimize the property’s retail mix and upgrade amenities, helping maintain high occupancy and robust tenant demand.

Revenue & Expenses Breakdown
Carindale Property Trust
Balance Sheet Decomposition
Carindale Property Trust
Current Assets | 7.4m |
Cash & Short-Term Investments | 2.4m |
Receivables | 1.8m |
Other Current Assets | 3.1m |
Non-Current Assets | 780.1m |
Long-Term Investments | 779.1m |
Other Non-Current Assets | 1m |
Free Cash Flow Analysis
Carindale Property Trust
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Carindale Property Trust
Revenue
|
59.3m
AUD
|
Cost of Revenue
|
-17.3m
AUD
|
Gross Profit
|
42m
AUD
|
Operating Expenses
|
-4.9m
AUD
|
Operating Income
|
37.1m
AUD
|
Other Expenses
|
-7.2m
AUD
|
Net Income
|
29.9m
AUD
|
CDP Profitability Score
Profitability Due Diligence
Carindale Property Trust's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Carindale Property Trust's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
CDP Solvency Score
Solvency Due Diligence
Carindale Property Trust's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
Carindale Property Trust's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CDP Price Targets Summary
Carindale Property Trust
According to Wall Street analysts, the average 1-year price target for CDP is 6.34 AUD with a low forecast of 6.28 AUD and a high forecast of 6.53 AUD.
Dividends
Current shareholder yield for CDP is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one CDP stock under the Base Case scenario is 5.14 AUD.
Compared to the current market price of 4.95 AUD, Carindale Property Trust is Undervalued by 4%.